Cadeler A/S
OSE:CADLR

Watchlist Manager
Cadeler A/S Logo
Cadeler A/S
OSE:CADLR
Watchlist
Price: 54.3 NOK 0.28%
Market Cap: 19.1B NOK

Relative Value

The Relative Value of one CADLR stock under the Base Case scenario is 202.9 NOK. Compared to the current market price of 54.3 NOK, Cadeler A/S is Undervalued by 73%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CADLR Relative Value
Base Case
202.9 NOK
Undervaluation 73%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
89
vs Industry
4
Median 3Y
12.3
Median 5Y
14.1
Industry
0.9
Forward
3
vs History
54
vs Industry
2
Median 3Y
23.9
Median 5Y
18.9
Industry
15.9
Forward
10
vs History
79
vs Industry
15
Median 3Y
27.8
Median 5Y
29.7
Industry
9.2
vs History
vs Industry
8
Median 3Y
-9.5
Median 5Y
-8.5
Industry
13.3
vs History
88
vs Industry
34
Median 3Y
1.9
Median 5Y
2.4
Industry
1.3
vs History
89
vs Industry
4
Median 3Y
12.9
Median 5Y
15
Industry
1.1
Forward
4.8
vs History
79
vs Industry
5
Median 3Y
28
Median 5Y
29
Industry
5.4
vs History
71
vs Industry
5
Median 3Y
22
Median 5Y
23.5
Industry
9.6
Forward
8.2
vs History
47
vs Industry
3
Median 3Y
24.8
Median 5Y
23.2
Industry
12.4
Forward
12.5
vs History
69
vs Industry
13
Median 3Y
29.4
Median 5Y
30.9
Industry
10.8
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-6.5
Industry
13.6
vs History
91
vs Industry
25
Median 3Y
1.7
Median 5Y
2.2
Industry
0.9

Multiples Across Competitors

CADLR Competitors Multiples
Cadeler A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Cadeler A/S
OSE:CADLR
19B NOK 4.1 17 14.5 23.3
FR
Vinci SA
PAR:DG
68.9B EUR 0.9 14.5 6.7 9.8
IN
Larsen and Toubro Ltd
F:LTO
51B EUR 2 34.7 20.9 24.8
US
Quanta Services Inc
NYSE:PWR
57.5B USD 2.2 59.2 27.2 42.9
IN
Larsen & Toubro Ltd
NSE:LT
5T INR 2 33.3 20.1 23.8
ES
Ferrovial SA
MAD:FER
32.3B EUR 3.5 10 29.1 43.3
NL
Ferrovial SE
AEX:FER
32.2B EUR 3.5 10 29 43.2
CN
China State Construction Engineering Corp Ltd
SSE:601668
235.5B CNY 0.1 5.1 7 7
US
EMCOR Group Inc
NYSE:EME
27.9B USD 1.8 25.2 16.8 18.6
CA
WSP Global Inc
TSX:WSP
37.1B CAD 2.2 53.1 18.8 27.6
US
Comfort Systems USA Inc
NYSE:FIX
24.4B USD 3.2 35.2 22.4 25.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Cadeler A/S
OSE:CADLR
Average EV/EBITDA: 19.3
14.5
82%
0.2
FR
Vinci SA
PAR:DG
6.7
6%
1.1
IN
Larsen and Toubro Ltd
F:LTO
20.9
17%
1.2
US
Quanta Services Inc
NYSE:PWR
27.2
19%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
20.1
17%
1.2
ES
Ferrovial SA
MAD:FER
29.1
11%
2.6
NL
Ferrovial SE
AEX:FER
29
11%
2.6
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
7
8%
0.9
US
EMCOR Group Inc
NYSE:EME
16.8
8%
2.1
CA
WSP Global Inc
TSX:WSP
18.8
14%
1.3
US
Comfort Systems USA Inc
NYSE:FIX
22.4
8%
2.8